General Landlording & Rental Properties
Market News & Data
General Info
Real Estate Strategies
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated almost 10 years ago on . Most recent reply
Newbie Forced Rental
Hello All!!!
My name is Ace new to BP as of about a month ago. I have just been offered a new job in Columbus, OH and must move. Sadly I just purchased a home last May for a total purchase price of $81,900. As of today I have decided I would be better off renting instead of selling based on some advice of my Realtor that I would be upside down on the home.
Below are my current payment info and some info on the home.
Principal & Interest: 435.95
Hazard Ins: 63.50
Mortgage Ins: 27.67
County Tax: 78.97
Total: 606.09
Next is what I am going to charge for rent:
Total Payment: 609.09
Repairs (5%): 30.46
Vacancy (7%): 42.64
Property Management (10%): 60.91.....maybe
Trash: $25
Monthly Rent: $770 (Tenant pays Water, Electric, Gas)
Home is a 3 bedroom 1 bath with completely renovated with fenced in backyard. Median Avg Rent for area is $789...Using a calculator for my area this was rated as a fair amount.
Next I will be creating a lease using Ohio Tenant Rights as reference and a move in/move out checklist.
How am I doing so far?? Any adjustments I need to make with the mortgage company or insurance before renting??
Most Popular Reply
![Dawn Anastasi's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/129189/1621418242-avatar-dawn_wi.jpg?twic=v1/output=image/cover=128x128&v=2)
@Acesa Garrard welcome to the site!
Your numbers for a rental look kind of slim and you were factoring your percentages on the PITI, not the rent. Here is what you may want to consider factoring:
PITI: 609.09
Repairs/CapEx (15%): $115.50
Vacancy (8.3%): $63.91
Property Management (10%): $77.00
Trash: $25
Monthly Rent: $770 (Tenant pays Water, Electric, Gas)
Cash flow before reserves: $58.91
Cash flow after reserves (repairs/vacancy): $-120.50
Some may say to set your repairs/CapEx reserve to be only 10%, but I like to operate assuming the worst and hoping for the best.
So, if you run into any issues and you only put $58.91 away each month, you'll wind up paying out of pocket.
Can you get the tenant to pay trash? Can you set the rent any higher than $770 for your area? If the median rent is $789, can you at least do $790? Even with these numbers you're going to be negative but it will mean going less negative than with your original plan.